[SMI] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 733.51%
YoY- 105.89%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 39,688 37,994 62,577 47,181 17,873 17,675 42,882 -1.28%
PBT -3,911 -6,158 -2,126 1,595 -60,821 -20,454 -25,082 -26.62%
Tax -167 995 -1,601 1,940 818 20,454 25,082 -
NP -4,078 -5,163 -3,727 3,535 -60,003 0 0 -
-
NP to SH -4,087 -5,018 -3,727 3,535 -60,003 -19,888 -25,541 -26.30%
-
Tax Rate - - - -121.63% - - - -
Total Cost 43,766 43,157 66,304 43,646 77,876 17,675 42,882 0.34%
-
Net Worth 161,290 160,000 139,762 134,019 146,248 155,618 180,917 -1.89%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 161,290 160,000 139,762 134,019 146,248 155,618 180,917 -1.89%
NOSH 166,279 160,000 155,291 155,836 155,583 155,618 155,962 1.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -10.28% -13.59% -5.96% 7.49% -335.72% 0.00% 0.00% -
ROE -2.53% -3.14% -2.67% 2.64% -41.03% -12.78% -14.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.87 23.75 40.30 30.28 11.49 11.36 27.49 -2.32%
EPS -2.46 -3.05 -2.40 2.27 -38.57 -12.78 -16.42 -27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 0.90 0.86 0.94 1.00 1.16 -2.93%
Adjusted Per Share Value based on latest NOSH - 155,836
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.90 18.10 29.81 22.47 8.51 8.42 20.43 -1.28%
EPS -1.95 -2.39 -1.78 1.68 -28.58 -9.47 -12.17 -26.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7683 0.7621 0.6657 0.6384 0.6966 0.7413 0.8618 -1.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.26 0.25 0.34 0.29 0.27 0.32 0.38 -
P/RPS 1.09 1.05 0.84 0.96 2.35 2.82 1.38 -3.85%
P/EPS -10.58 -7.97 -14.17 12.78 -0.70 -2.50 -2.32 28.76%
EY -9.45 -12.55 -7.06 7.82 -142.84 -39.94 -43.10 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.38 0.34 0.29 0.32 0.33 -3.28%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 23/02/05 25/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.38 0.26 0.34 0.31 0.20 0.29 0.37 -
P/RPS 1.59 1.09 0.84 1.02 1.74 2.55 1.35 2.76%
P/EPS -15.46 -8.29 -14.17 13.67 -0.52 -2.27 -2.26 37.75%
EY -6.47 -12.06 -7.06 7.32 -192.83 -44.07 -44.26 -27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.38 0.36 0.21 0.29 0.32 3.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment